[GDEX] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
07-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 3.93%
YoY- 44.95%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 212,718 186,526 152,755 130,909 110,223 89,151 78,031 18.17%
PBT 35,150 27,879 23,243 17,503 12,241 8,995 6,003 34.21%
Tax -4,229 -3,203 -1,665 -5,014 -3,625 -2,476 -2,059 12.73%
NP 30,921 24,676 21,578 12,489 8,616 6,519 3,944 40.90%
-
NP to SH 30,921 24,676 21,578 12,489 8,616 6,519 3,944 40.90%
-
Tax Rate 12.03% 11.49% 7.16% 28.65% 29.61% 27.53% 34.30% -
Total Cost 181,797 161,850 131,177 118,420 101,607 82,632 74,087 16.12%
-
Net Worth 359,885 132,119 92,039 60,078 48,982 43,533 41,566 43.25%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 12,143 9,485 5,906 3,225 3,204 2,567 2,639 28.93%
Div Payout % 39.27% 38.44% 27.37% 25.83% 37.19% 39.39% 66.94% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 359,885 132,119 92,039 60,078 48,982 43,533 41,566 43.25%
NOSH 1,332,909 1,201,090 836,721 261,212 257,804 256,078 259,791 31.29%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 14.54% 13.23% 14.13% 9.54% 7.82% 7.31% 5.05% -
ROE 8.59% 18.68% 23.44% 20.79% 17.59% 14.97% 9.49% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.96 15.53 18.26 50.12 42.75 34.81 30.04 -9.99%
EPS 2.32 2.05 2.58 4.78 3.34 2.55 1.52 7.29%
DPS 0.91 0.79 0.71 1.25 1.25 1.00 1.00 -1.55%
NAPS 0.27 0.11 0.11 0.23 0.19 0.17 0.16 9.10%
Adjusted Per Share Value based on latest NOSH - 261,212
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.71 3.25 2.66 2.28 1.92 1.55 1.36 18.18%
EPS 0.54 0.43 0.38 0.22 0.15 0.11 0.07 40.52%
DPS 0.21 0.17 0.10 0.06 0.06 0.04 0.05 26.99%
NAPS 0.0628 0.023 0.016 0.0105 0.0085 0.0076 0.0072 43.42%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.56 1.65 1.78 1.63 1.00 1.13 0.55 -
P/RPS 9.78 10.62 9.75 3.25 2.34 3.25 1.83 32.19%
P/EPS 67.25 80.31 69.02 34.09 29.92 44.39 36.23 10.84%
EY 1.49 1.25 1.45 2.93 3.34 2.25 2.76 -9.75%
DY 0.58 0.48 0.40 0.77 1.25 0.88 1.82 -17.33%
P/NAPS 5.78 15.00 16.18 7.09 5.26 6.65 3.44 9.02%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 22/05/15 07/05/14 07/05/13 09/05/12 23/05/11 21/05/10 -
Price 1.53 1.53 1.76 1.69 1.01 1.00 0.48 -
P/RPS 9.59 9.85 9.64 3.37 2.36 2.87 1.60 34.74%
P/EPS 65.95 74.47 68.25 35.35 30.22 39.28 31.62 13.02%
EY 1.52 1.34 1.47 2.83 3.31 2.55 3.16 -11.47%
DY 0.60 0.52 0.40 0.74 1.24 1.00 2.08 -18.69%
P/NAPS 5.67 13.91 16.00 7.35 5.32 5.88 3.00 11.18%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment